[CVIEW] QoQ TTM Result on 31-Aug-2005 [#3]

Stock
[CVIEW] COUNTRY VIEW BHD
Announcement Date
20-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2005
Quarter
31-Aug-2005 [#3]
Profit Trend
QoQ- -3.68%
YoY- -70.68%
Quarter Report
Latest QR
Upcoming QR
CVIEW's Result
CVIEW's Financial Summary
View:
Show?
TTM Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 33,084 48,015 55,819 75,558 81,572 88,494 85,700 -47.01%
PBT -6,840 -104 5,058 9,624 9,977 14,454 14,338 -
Tax 308 -1,076 -1,900 -3,479 -3,597 -4,719 -4,624 -
NP -6,532 -1,180 3,158 6,145 6,380 9,735 9,714 -
-
NP to SH -6,532 -1,180 3,158 6,145 6,380 9,735 9,714 -
-
Tax Rate - - 37.56% 36.15% 36.05% 32.65% 32.25% -
Total Cost 39,616 49,195 52,661 69,413 75,192 78,759 75,986 -35.24%
-
Net Worth 150,000 155,111 159,000 159,145 158,197 153,611 99,920 31.13%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div 1,500 1,500 1,500 1,998 1,998 1,998 1,998 -17.41%
Div Payout % 0.00% 0.00% 47.50% 32.52% 31.32% 20.53% 20.57% -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 150,000 155,111 159,000 159,145 158,197 153,611 99,920 31.13%
NOSH 100,000 100,072 100,000 100,091 100,124 97,222 99,920 0.05%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin -19.74% -2.46% 5.66% 8.13% 7.82% 11.00% 11.33% -
ROE -4.35% -0.76% 1.99% 3.86% 4.03% 6.34% 9.72% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 33.08 47.98 55.82 75.49 81.47 91.02 85.77 -47.04%
EPS -6.53 -1.18 3.16 6.14 6.37 10.01 9.72 -
DPS 1.50 1.50 1.50 2.00 2.00 2.06 2.00 -17.46%
NAPS 1.50 1.55 1.59 1.59 1.58 1.58 1.00 31.06%
Adjusted Per Share Value based on latest NOSH - 100,091
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 33.08 48.02 55.82 75.56 81.57 88.49 85.70 -47.01%
EPS -6.53 -1.18 3.16 6.15 6.38 9.74 9.71 -
DPS 1.50 1.50 1.50 2.00 2.00 2.00 2.00 -17.46%
NAPS 1.50 1.5511 1.59 1.5915 1.582 1.5361 0.9992 31.13%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 1.19 1.23 1.42 1.46 1.45 1.56 1.59 -
P/RPS 3.60 2.56 2.54 1.93 1.78 1.71 1.85 55.93%
P/EPS -18.22 -104.31 44.97 23.78 22.76 15.58 16.36 -
EY -5.49 -0.96 2.22 4.21 4.39 6.42 6.11 -
DY 1.26 1.22 1.06 1.37 1.38 1.32 1.26 0.00%
P/NAPS 0.79 0.79 0.89 0.92 0.92 0.99 1.59 -37.29%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 24/07/06 26/04/06 23/01/06 20/10/05 26/07/05 26/04/05 24/01/05 -
Price 1.17 1.23 1.20 1.20 1.47 1.45 1.58 -
P/RPS 3.54 2.56 2.15 1.59 1.80 1.59 1.84 54.74%
P/EPS -17.91 -104.31 38.00 19.55 23.07 14.48 16.25 -
EY -5.58 -0.96 2.63 5.12 4.33 6.91 6.15 -
DY 1.28 1.22 1.25 1.66 1.36 1.42 1.27 0.52%
P/NAPS 0.78 0.79 0.75 0.75 0.93 0.92 1.58 -37.56%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment